[PHARMA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PHARMA] PHARMANIAGA BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -62.97%
YoY- 205.57%
Quarter Report
Latest QR
Upcoming QR
PHARMA's Result
PHARMA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,305,646 977,403 663,115 309,650 1,183,983 891,166 556,466 76.11%
PBT 90,599 66,103 48,462 27,374 77,898 54,326 22,411 152.69%
Tax -29,190 -22,616 -16,023 -8,392 -26,180 -19,055 -8,701 123.28%
NP 61,409 43,487 32,439 18,982 51,718 35,271 13,710 170.49%
-
NP to SH 60,031 42,242 31,652 18,545 50,080 34,011 12,709 180.19%
-
Tax Rate 32.22% 34.21% 33.06% 30.66% 33.61% 35.08% 38.82% -
Total Cost 1,244,237 933,916 630,676 290,668 1,132,265 855,895 542,756 73.42%
-
Net Worth 388,297 374,390 362,623 367,905 349,768 335,831 314,515 15.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 28,881 19,254 19,254 - 19,253 16,042 16,046 47.70%
Div Payout % 48.11% 45.58% 60.83% - 38.45% 47.17% 126.26% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 388,297 374,390 362,623 367,905 349,768 335,831 314,515 15.01%
NOSH 106,968 106,968 106,968 106,949 106,962 106,952 106,978 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.70% 4.45% 4.89% 6.13% 4.37% 3.96% 2.46% -
ROE 15.46% 11.28% 8.73% 5.04% 14.32% 10.13% 4.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,220.58 913.73 619.92 289.53 1,106.91 833.23 520.17 76.12%
EPS 56.12 39.49 29.59 17.34 46.82 31.80 11.88 180.21%
DPS 27.00 18.00 18.00 0.00 18.00 15.00 15.00 47.70%
NAPS 3.63 3.50 3.39 3.44 3.27 3.14 2.94 15.01%
Adjusted Per Share Value based on latest NOSH - 106,949
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 90.59 67.82 46.01 21.48 82.15 61.83 38.61 76.11%
EPS 4.17 2.93 2.20 1.29 3.47 2.36 0.88 180.79%
DPS 2.00 1.34 1.34 0.00 1.34 1.11 1.11 47.80%
NAPS 0.2694 0.2598 0.2516 0.2553 0.2427 0.233 0.2182 15.01%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.36 3.24 3.27 2.95 2.93 3.27 3.53 -
P/RPS 0.28 0.35 0.53 1.02 0.26 0.39 0.68 -44.50%
P/EPS 5.99 8.20 11.05 17.01 6.26 10.28 29.71 -65.44%
EY 16.70 12.19 9.05 5.88 15.98 9.72 3.37 189.25%
DY 8.04 5.56 5.50 0.00 6.14 4.59 4.25 52.66%
P/NAPS 0.93 0.93 0.96 0.86 0.90 1.04 1.20 -15.56%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 14/08/08 28/05/08 28/02/08 22/11/07 17/08/07 -
Price 2.73 3.35 3.44 3.45 2.98 3.42 3.44 -
P/RPS 0.22 0.37 0.55 1.19 0.27 0.41 0.66 -51.76%
P/EPS 4.86 8.48 11.63 19.90 6.36 10.75 28.96 -69.41%
EY 20.56 11.79 8.60 5.03 15.71 9.30 3.45 226.92%
DY 9.89 5.37 5.23 0.00 6.04 4.39 4.36 72.21%
P/NAPS 0.75 0.96 1.01 1.00 0.91 1.09 1.17 -25.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment